UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q



[X]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

                                       OR

[  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

For the quarter ended September 30, 2001      Commission file number 0-1790



                               RUSSELL CORPORATION
             (Exact name of registrant as specified in its charter)


            Alabama                                     63-0180720
(State or other jurisdiction of              (I.R.S. Employer incorporation or
         organization)                                Identification No.)

             3330 Cumberland Blvd, Suite 800, Atlanta, Georgia 30339
                                       and
               755 Lee Street, Alexander City, Alabama 35011-0272
               (Address of principal executive offices) (Zip Code)

                                 (256) 500-4000
              (Registrant's telephone number, including area code)



Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934
during the preceding 12 months, and (2) has been subject to such filing
requirements for the past 90 days. Yes [X]   No  [ ]



The number of shares outstanding of each of the issuer's classes of common
stock.


              Class                           Outstanding at November 9, 2001

Common Stock, Par Value $.01 Per Share              31,993,602 shares
                                                  (Excludes Treasury)


                               RUSSELL CORPORATION
                                      INDEX



                                                                                                       Page No.
                                                                                                       --------
                                                                                                    
Part I.  Financial Information:
   Item 1.  Financial Statements

           Consolidated Condensed Balance Sheets --
                September 30, 2001 and December 30, 2000                                                     2

           Consolidated Condensed Statements of Operations --
                Thirteen Weeks Ended September 30, 2001 and October 1, 2000                                  3
                Thirty-nine Weeks Ended September 30, 2001 and October 1, 2000                               4

           Consolidated Condensed Statements of Cash Flows --
                Thirty-nine Weeks Ended September 30, 2001 and October 1, 2000                               5

           Notes to Consolidated Condensed Financial Statements                                              6

   Item 2.  Management's Discussion and Analysis of Results of Operations and
            Financial Condition                                                                             14

   Item 3.  Quantitative and Qualitative Disclosure about Market Risk                                       18

Part II. Other Information:

   Item 1.  Legal Proceedings                                                                               18

   Item 6.  Exhibits and Reports on Form 8-K                                                                19


                                      -1-


                               RUSSELL CORPORATION
                      Consolidated Condensed Balance Sheets
                 (Dollars in Thousands Except Per Share Amounts)
                                   (Unaudited)




                                                                September 30,       December 30,
                                                                    2001                2000
                                                                -------------       ------------
  ASSETS                                                         (Unaudited)          (Note 1)
                                                                               
Current assets:
      Cash                                                       $     5,804         $     4,193
      Accounts receivable, net                                       258,432             198,610
      Inventories - Note 2                                           430,539             406,446
      Prepaid expenses & other current assets                         42,342              30,892
                                                                 -----------         -----------

                 Total current assets                                737,117             640,141

Property, plant & equipment                                        1,138,785           1,213,722
      Less accumulated depreciation                                 (758,827)           (760,714)
                                                                 -----------         -----------
                                                                     379,958             453,008

Other assets                                                          57,869              60,011
                                                                 -----------         -----------

                 Total assets                                    $ 1,174,944         $ 1,153,160
                                                                 ===========         ===========

      LIABILITIES & SHAREHOLDERS' EQUITY
Current liabilities:
      Accounts payable & accrued expenses                        $   133,643         $   129,456
      Current maturities of long-term debt - Note 9                  498,868              39,271
                                                                 -----------         -----------

                 Total current liabilities                           632,511             168,727

Long-term debt, less current maturities                                   --             384,211

Deferred liabilities                                                  60,269              74,282

Shareholders' equity:
      Common stock, par value $.01 per share; authorized
         150,000,000 shares, issued 41,419,958 shares                    414                 414
      Paid-in capital                                                 46,140              47,104
      Retained earnings                                              678,315             716,460
      Treasury stock, at cost (9,436,972 shares at
           9/30/01 and 9,524,424 shares at 12/30/00)                (224,245)           (226,470)
      Accumulated other comprehensive loss                           (18,460)            (11,568)
                                                                 -----------         -----------
                 Total shareholders' equity                          482,164             525,940
                                                                 -----------         -----------

                 Total liabilities & shareholders' equity        $ 1,174,944         $ 1,153,160
                                                                 ===========         ===========



See accompanying notes to consolidated condensed financial statements.


                                      -2-


                               RUSSELL CORPORATION
                 Consolidated Condensed Statements of Operations
                 (Dollars in Thousands Except Per Share Amounts)
                                   (Unaudited)




                                                                   13 Weeks Ended
                                                        ------------------------------------
                                                        September 30,           October 1,
                                                            2001                   2000
                                                        -------------           -----------
                                                                          
Net sales                                                $    348,790           $   356,909
Costs & expenses:
   Cost of goods sold                                         260,368               251,684
   Selling, general & administrative expenses                  59,974                60,066
   Interest expense                                             8,568                 8,953
   Other-net                                                   45,336                29,405
                                                         ------------           -----------
                                                              374,246               350,108
                                                         ------------           -----------

Income (loss) before income taxes                             (25,456)                6,801

Provision (benefit) for income taxes                          (10,073)                6,275
                                                         ------------           -----------

   Net (loss) income                                     $    (15,383)          $       526
                                                         ============           ===========

Weighted-average common shares outstanding:
   Basic                                                   31,968,257            32,487,210
   Diluted                                                 31,968,257            32,960,735

Net (loss) income per common share:
   Basic                                                 $      (0.48)          $      0.02
   Diluted                                                      (0.48)                 0.02

Cash dividends per common share                          $       0.14           $      0.14


See accompanying notes to consolidated condensed financial statements.


                                      -3-

                               RUSSELL CORPORATION
                 Consolidated Condensed Statements of Operations
                 (Dollars in Thousands Except Per Share Amounts)
                                   (Unaudited)





                                                                       39 Weeks Ended
                                                               --------------------------------
                                                               September 30,        October 1,
                                                                   2001                2000
                                                               ------------         -----------
                                                                              
Net sales                                                      $    839,380         $   891,353
Costs & expenses:
           Cost of goods sold                                       632,220             648,197
           Selling, general & administrative expenses               164,252             170,103
           Interest expense                                          24,033              24,306
           Other - net                                               59,406              36,457
                                                               ------------         -----------
                                                                    879,911             879,063
                                                               ------------         -----------

Income (loss) before income taxes                                   (40,531)             12,290

Provision (benefit) for income taxes                                (15,802)              8,825
                                                               ------------         -----------

           Net (loss) income                                   $    (24,729)        $     3,465
                                                               ============         ===========

Weighted-average common shares outstanding:
           Basic                                                 31,936,285          32,560,361
           Diluted                                               31,936,285          32,899,760

Net (loss) income per common share:
           Basic                                               $      (0.77)        $      0.11
           Diluted                                                    (0.77)               0.11

Cash dividends per common share                                $       0.42         $      0.42


See accompanying notes to consolidated condensed financial statements.


                                      -4-

                              RUSSELL CORPORATION
                 Consolidated Condensed Statements of Cash Flows
                             (Dollars in Thousands)
                                  (Unaudited)




                                                                              39 Weeks Ended
                                                                       -----------------------------
                                                                       September 30,     October 1,
                                                                           2001              2000
                                                                       -------------     ----------
                                                                                   
Operating Activities:
        Net (loss) income                                                $(24,729)        $  3,465
        Adjustments to reconcile net (loss) income to
              cash used in operating activities:
                    Depreciation & amortization                            37,578           42,998
                    Deferred income tax benefit                           (19,509)              --
                    Loss on sale of property, plant & equipment                --              175
                    Non-cash restructuring, asset impairment &
                          other unusual charges                            59,772           32,275
                    Foreign currency transaction (gain) loss               (1,274)           1,540
                    Changes in operating assets & liabilities:
                          Accounts receivable                             (60,713)         (74,036)
                          Inventories                                     (30,894)         (27,092)
                          Prepaid expenses & other current assets         (14,830)          (3,776)
                          Other assets                                     (3,721)           6,916
                          Accounts payable & accrued expenses              10,311           11,223
                          Pension & other deferred liabilities              3,275           (4,524)
                                                                         --------         --------

        Net cash used in operating activities                             (44,734)         (10,836)

Investing Activities:
        Purchases of property, plant & equipment                          (28,518)         (42,706)
        Cash paid for acquisitions                                             --          (39,911)
        Proceeds from the sale of property, plant & equipment               9,524            4,504
                                                                         --------         --------

        Net cash used in investing activities                             (18,994)         (78,113)


Financing Activities:
        Borrowings on credit facility - net                                32,092           97,436
        Borrowings on short-term debt                                      77,829           31,675
        Payments on notes payable                                         (33,921)         (21,214)
        Dividends on common stock                                         (13,415)         (13,701)
        Cost of common stock for treasury                                      --           (4,649)
        Distribution of treasury stock                                      1,261              755
                                                                         --------         --------
        Net cash provided by financing activities                          63,846           90,302

Effect of exchange rate changes on cash                                     1,493           (1,762)
                                                                         --------         --------
        Net increase (decrease) in cash                                     1,611             (409)

Cash balance at beginning of period                                         4,193            9,123
                                                                         --------         --------
Cash balance at end of period                                            $  5,804         $  8,714
                                                                         ========         ========



See accompanying notes to consolidated condensed financial statements.


                                      -5-



                               RUSSELL CORPORATION
              Notes to Consolidated Condensed Financial Statements



1.   The accompanying unaudited consolidated condensed financial statements have
     been prepared in accordance with accounting principles generally accepted
     in the United States for interim financial information and with the
     instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly,
     they do not include all of the information and footnotes required by
     accounting principles generally accepted in the United States for complete
     financial statements. In the opinion of management, the accompanying
     interim consolidated condensed financial statements contain all adjustments
     (consisting only of normal recurring accruals) necessary to present fairly
     the financial position of the Company as of September 30, 2001, and the
     results of its operations for the thirteen and thirty-nine week periods
     ended September 30, 2001 and October 1, 2000, and its cash flows for the
     thirty-nine week periods ended September 30, 2001 and October 1, 2000.

     The balance sheet at December 30, 2000 has been derived from the audited
     financial statements at that date but does not include all of the
     information and footnotes required by accounting principles generally
     accepted in the United States for complete financial statements.

     For further information, refer to the consolidated financial statements and
     footnotes thereto included in the Company's Annual Report on Form 10-K for
     the year ended December 30, 2000.

     The Company's revenues and income are subject to seasonal variations.
     Consequently, the results of operations for the thirteen and thirty-nine
     week periods ended September 30, 2001 are not necessarily indicative of the
     results to be expected for the full year.

2.       The components of inventories consist of the following: (in thousands)



                                     9/30/01          12/30/00         10/1/00
                                    ---------         --------        ---------
                                                             
Finished goods                      $ 343,604         $293,587        $ 297,529
Work in process                        57,665           69,568           82,415
Raw materials and supplies             34,365           41,718           40,626
                                    ---------         --------        ---------
                                      435,634          404,873          420,570
LIFO and lower-of-cost or
     market adjustments, net           (5,095)           1,573           (1,189)
                                    ---------         --------        ---------
                                    $ 430,539         $406,446        $ 419,381
                                    =========         ========        =========


3.   On July 22, 1998, the Company announced the Board of Directors had approved
     a three-year restructuring and reorganization plan to improve the Company's
     global competitiveness. On July 26, 2001, the Company's Board of Directors
     approved the expansion of the restructuring and reorganization plan to
     further improve the Company's global competitiveness. The results of
     operations for the interim periods presented herein reflect one-time and
     other unusual charges associated with the plan in accordance with
     accounting principles generally accepted in the United States.
     Consequently, the results of operations for the thirteen and thirty-nine
     week periods ended September 30, 2001 and October 1, 2000 are not
     necessarily indicative of the results to be expected on an ongoing
     recurring basis when the restructuring and reorganization plan is
     completed.


                                      -6-


The charges reflected in the consolidated condensed statements of operations are
as follows: (in thousands)



                                                               13 Weeks Ended               39 Weeks Ended
                                                         9/30/01        10/1/00        9/30/01        10/1/00
                                                         -------        -------        -------        -------
                                                                                          
Restructuring charges:
      Employee termination charges                       $ 7,924        $    --        $14,346        $ 8,265
      Exit cost related to facilities                      1,203            789          4,529          3,136
      Termination of licenses & contracts                     --          3,300             --          3,300
                                                         -------        -------        -------        -------
                                                           9,127          4,089         18,875         14,701
                                                         -------        -------        -------        -------

Asset impairment charges:
      Impairment of facilities used in operations         23,242             --         23,242          1,668
      Impairment of facilities & equipment
          held for disposal                               19,145         17,477         30,919         20,254
      Impairment of intangible assets                         --          7,735             --          7,735
                                                         -------        -------        -------        -------
                                                          42,387         25,212         54,161         29,657
                                                         -------        -------        -------        -------

Other unusual charges                                      2,255          6,337         10,032          8,824
                                                         -------        -------        -------        -------

Totals before taxes                                      $53,769        $35,638        $83,068        $53,182
                                                         =======        =======        =======        =======

Totals after taxes                                       $33,337        $25,250        $51,502        $35,775
                                                         =======        =======        =======        =======



These charges have been classified in the consolidated condensed statements of
operations as follows: (in thousands)



                                                        13 Weeks Ended                39 Weeks Ended
                                                    9/30/01        10/1/00        9/30/01        10/1/00
                                                    -------        -------        -------        -------
                                                                                     
Cost of goods sold                                  $ 8,358        $ 6,274        $20,391        $15,534
Selling, general & administrative expenses               67          1,267          1,226          2,898
Other, net                                           45,344         28,097         61,451         34,750
                                                    -------        -------        -------        -------
                                                    $53,769        $35,638        $83,068        $53,182
                                                    =======        =======        =======        =======


Charges recorded by segments were recorded as follows: (in thousands)




                                      13 Weeks Ended               39 Weeks Ended
                                 9/30/01        10/1/00        9/30/01           10/1/00
                                 -------        -------        --------         -------
                                                                    
Restructuring charges:
      Activewear                 $ 9,127        $   789        $ 17,075         $10,336
      International                   --          3,300           1,800           4,365
      All Other                       --             --              --              --
                                 -------        -------        --------         -------
                                 $ 9,127        $ 4,089        $ 18,875         $14,701
                                 =======        =======        ========         =======

Asset impairment charges:
      Activewear                 $42,387        $11,007        $ 55,514         $15,452
      International                   --         14,205          (1,353)         14,205
      All Other                       --             --              --              --
                                 -------        -------        --------         -------
                                 $42,387        $25,212        $ 54,161         $29,657
                                 =======        =======        ========         =======

Other unusual charges:
      Activewear                 $ 2,061        $   227        $  9,838         $ 1,083
      International                  194          5,435             194           5,435
      All Other                       --            675              --           2,306
                                 -------        -------        --------         -------
                                 $ 2,255        $ 6,337        $ 10,032         $ 8,824
                                 =======        =======        ========         =======



                                      -7-

A summary of the activity related to the restructuring, asset impairment and
other unusual charges is as follows: (in thousands)


Cash related:




                                                   Liability at         Expense          Amount        Liability at
                                                    30-Dec-00           Incurred          Paid           30-Sep-01
                                                   ------------         --------         -------       ------------
                                                                                           
Exit costs related to facilities                       $    --          $ 4,529          $ 4,529          $   --
Employee termination charges                             3,320           14,346           10,212           7,454
Other                                                    2,406            4,421            5,238           1,589
                                                       -------          -------          -------          ------
                                                       $ 5,726           23,296          $19,979          $9,043
                                                       =======                           =======          ======

Non-cash related:

Impairment charges & other non-cash charges                              59,772
                                                                        ------

    Total charges                                                       $83,068
                                                                        ======


     In July 2001, the Company announced the consolidation of the Cross Creek
     textile operations into the current dyeing and finishing plant in Mt. Airy,
     North Carolina. In addition, the continuing Cross Creek artwear business
     will be consolidated within the other activewear segment businesses based
     in Atlanta. As a result, the Company recorded asset impairment charges of
     $3.1 million, employee severance of $5.6 million (for approximately 285
     positions) and other costs of $1.8 million.

     During the third quarter the Company reached an agreement with Frontier
     Spinning Mills, Inc. to transfer certain of the Company's spinning assets
     and yarn employees to a joint venture that will supply most of the
     Company's yarn needs. The Company's spinning facilities will continue to
     operate as a part of Russell until the transaction is consummated which is
     expected to be completed by the end of December 2001. The Company has
     recorded asset impairment charges of $38.5 million related to the transfer
     of spinning assets to the joint venture. Of the $38.5 million in asset
     impairment charges, $15.3 million relates to assets that will be sold to
     the joint venture or to other parties and the remaining $23.2 million
     relates to yarn facilities and equipment that will be leased to the joint
     venture and classified as held for use.

     In addition, the Company recorded $2.3 million in severance (for
     approximately 165 positions) to reduce manufacturing capacity in the
     Activewear segment and Fabric division. The Company also recorded $2.5
     million for ongoing maintenance and security costs on facilities closed in
     prior periods due to restructuring activities, further losses on sales of
     facilities previously classified as held for sale and other unusual costs.
     At September 30, 2001, the carrying value of idle facilities and equipment
     that are held for disposal amounts to $40.9 million.

4.   The Company is a co-defendant in Locke, et al. v. Russell Corporation, et
     al., in Jefferson County, Alabama. Fifteen families were the original
     plaintiffs in this case. However, ten families dropped out of the case and
     there are now only five plaintiff families. The claims asserted in the
     complaint are for trespass and nuisance relating to property owned by the
     plaintiffs on Lake Martin in a subdivision of Alexander City, Alabama. The
     plaintiffs in this case have not specified the amount of damages they are
     seeking. The claims and allegations in this case are virtually identical to
     a similar case styled Sullivan, et al. v. Russell Corporation, et al.,
     which was resolved in the Company's favor in a ruling by the Supreme Court
     of Alabama earlier in 2001. The Company plans to vigorously defend this
     suit.

     By letter dated January 13, 2000, the Company was notified by the United
     States Department of Justice ("DOJ") that the DOJ intended to institute
     legal proceedings against the Company and certain other parties alleging
     violations by those parties of the Clean Water Act in connection with the
     treatment and discharge of waste at a water treatment facility operated by
     the City of Alexander City, Alabama. Continuing discussions are being held
     with the DOJ with regard to the proposed suit by the DOJ. The Company
     believes it is in compliance with the Clean Water Act and will vigorously
     oppose the imposition of any monetary penalties or injunctive relief in any
     lawsuit that may be filed.


                                       -8-



     The Company is a party to various other lawsuits arising out of the conduct
     of its business, the majority of which, if adversely determined, would not
     have a material adverse effect upon the Company.

5.   Earnings per share calculated in accordance with SFAS 128, Earnings Per
     Share, are as follows: (in thousands except shares and per share amounts)



                                                          13 Weeks Ended                       39 Weeks Ended
                                                  ------------------------------        ------------------------------
                                                    9/30/01            10/1/00           9/30/01             10/1/00
                                                  ----------         -----------        ----------         -----------
                                                                                               
Net (loss) income                                 $  (15,383)        $       526        $  (24,729)        $     3,465
                                                  ==========         ===========        ==========         ===========

Basic Calculation:

Weighted-average common shares outstanding        31,968,257          32,487,210        31,936,285          32,560,361
                                                  ==========         ===========        ==========         ===========

Net (loss) income per common share-basic          $    (0.48)        $      0.02        $    (0.77)        $      0.11
                                                  ==========         ===========        ==========         ===========

Diluted Calculation:

Weighted-average common shares outstanding        31,968,257          32,487,210        31,936,285          32,560,361

Net common shares issuable
     on exercise of dilutive stock options                --             473,525                --             339,399
                                                  ----------         -----------        ----------         -----------

                                                  31,968,257          32,960,735        31,936,285          32,899,760
                                                  ==========         ===========        ==========         ===========

Net (loss) income per common share-diluted        $    (0.48)        $      0.02        $    (0.77)        $      0.11
                                                  ==========         ===========        ==========         ===========


6.   For the periods ended September 30, 2001 and October 1, 2000, accumulated
     other comprehensive loss as shown in the consolidated condensed balance
     sheets was comprised of foreign currency translation adjustments and
     adjustments related to hedging activities, including interest rate swap
     agreements, cotton futures contracts and foreign currency forward
     contracts. The components of comprehensive loss, net of tax, for these
     periods were as follows: (in thousands)




                                                   13 Weeks Ended                  39 Weeks Ended
                                                -----------------------        -------------------------
                                                9/30/01         10/1/00         9/30/01         10/1/00
                                                -------         -------         --------        -------
                                                                                    

Net (loss) income                               $(15,383)        $ 526         $(24,729)        $ 3,465
Foreign currency translation loss                 (1,218)         (816)          (2,256)         (5,489)
Change in unrealized value of derivative
   instruments                                    (2,488)           --           (4,058)             --
Cumulative effect adjustment (SFAS 133)               --            --             (578)             --
                                                --------         -----         --------         -------
Comprehensive loss                              $(19,089)        $(290)        $(31,621)        $(2,024)
                                                ========         =====         ========         =======


7.   Russell Corporation has two reportable segments: Activewear and
     International operations. The Company's Activewear segment consists of
     three strategic business units that sell the following products to sporting
     goods dealers, department and specialty stores, mass merchants, wholesale
     clubs, college bookstores, screen printers, distributors, and mail order
     catalogs: T-shirts, fleece products (such as sweatshirts and pants),
     athletic uniforms and knit shirts. The International business distributes
     activewear products to locations in approximately 40 countries. Other
     segments that do not meet the quantitative thresholds for determining
     reportable segments sell fabrics to other apparel manufacturers, and
     manufacture and sell socks to mass merchants. These are included in the
     "All Other" data presented herein.


                                      -9-


The Company evaluates performance and allocates resources based on profit or
loss from operations before interest and income taxes, restructuring,
reorganization and other unusual charges (Segment EBIT). The accounting policies
of the reportable segments are the same as those described in Note One to the
Company's consolidated financial statements in its Annual Report on Form 10-K
for the year ended December 30, 2000, except that inventories are valued at
standard cost at the segment level, whereas a substantial portion of inventories
are valued on a Last-In, First-Out (LIFO) basis in the consolidated financial
statements. Intersegment transfers are recorded at the Company's cost; there is
no intercompany profit or loss on intersegment transfers.

During fiscal 2001, the Company allocated more corporate expenses to its
reportable segments. Accordingly, the respective prior year amounts have been
reclassified to conform to the fiscal year 2001 presentation. These changes had
no impact on previously reported results of operations or shareholders' equity
on a consolidated basis.



                                                                             13 Weeks ended September 30, 2001
                                                                                       (in thousands)
                                                                 Activewear    International      All Other          Total
                                                                 ----------      ---------       -----------      ----------
                                                                                                      
Net sales                                                        $  299,068      $  21,767       $    27,955      $  348,790
Depreciation &
  amortization expense                                               10,558            140               878          11,576
Segment EBIT                                                         36,577          1,226             2,864          40,667
Total assets                                                      1,028,714         68,210            78,020       1,174,944



                                                                              13 Weeks ended October 1, 2001
                                                                                       (in thousands)
                                                                 Activewear    International      All Other          Total
                                                                 ----------      ---------       -----------      ----------
                                                                                                      
Net sales                                                        $  294,779      $  30,246       $    31,884      $  356,909
Depreciation &
  amortization expense                                               14,273            958               986          16,217
Segment EBIT (loss)                                                  49,388         (1,551)            5,387          53,224
Total assets                                                      1,059,660        112,713            85,968       1,258,341


                                                                             39 Weeks ended September 30, 2001
                                                                                       (in thousands)
                                                                 Activewear    International      All Other          Total
                                                                 ----------      ---------       -----------      ----------
                                                                                                      
Net sales                                                        $  695,742      $  59,926       $    83,712      $  839,380
Depreciation &
  amortization expense                                               34,452            393             2,733          37,578
Segment EBIT                                                         68,725          2,099            10,241          81,065
Total assets                                                      1,028,714         68,210            78,020       1,174,944



                                                                              39 Weeks ended October 1, 2000
                                                                                       (in thousands)
                                                                 Activewear    International      All Other          Total
                                                                 ----------      ---------       -----------      ----------
                                                                                                      
Net sales                                                        $  706,995      $  85,739       $    98,619      $  891,353
Depreciation &
  amortization expense                                               37,719          2,160             3,119          42,998
Segment EBIT (loss)                                                  93,205         (6,878)           17,175         103,502
Total assets                                                      1,059,660        112,713            85,968       1,258,341



                                      -10-

A reconciliation of combined segment EBIT to consolidated income (loss) before
income taxes is as follows: (in thousands)



                                                                      13 Weeks Ended               39 Weeks Ended
                                                                 -----------------------       ------------------------
                                                                  9/30/01       10/1/00         9/30/01        10/1/00
                                                                 --------       --------       --------       ---------
                                                                                                  
Total segment EBIT                                               $ 40,667       $ 53,224       $ 81,065       $ 103,502
Restructuring, asset impairment &
    other unusual charges                                         (53,769)       (35,638)       (83,068)        (53,182)
Unallocated amounts:
    Corporate expenses                                             (3,786)        (1,832)       (14,495)        (13,724)
    Interest expense                                               (8,568)        (8,953)       (24,033)        (24,306)
                                                                 --------       --------       --------       ---------

Consolidated (loss) income before income taxes                   $(25,456)      $  6,801       $(40,531)      $  12,290
                                                                 ========       ========       ========       =========


8.       As of December 31, 2000, the Company adopted FASB Statement No. 133. In
         accordance with the provisions of Statement 133, the Company recorded a
         transition adjustment during the first quarter of 2001. The transition
         adjustment increased Accumulated Other Comprehensive Loss by
         approximately $578,000 net of taxes and decreased net assets by
         approximately $578,000.

         The Company uses derivatives, including futures contracts, forward
         contracts and swap contracts, to manage its exposure to movements in
         commodity prices, foreign exchange rates and interest rates,
         respectively. Initially, upon adoption of the new derivative accounting
         requirements, and prospectively, on the date a derivative contract is
         entered into, the Company designates the derivative as either 1) a
         hedge of a recognized asset or liability or an unrecognized firm
         commitment (fair value hedge) or 2) a hedge of a forecasted transaction
         or of the variability of cash flows to be received or paid related to a
         recognized asset or liability (cash flow hedge).

         For fair value hedges, both the effective and ineffective portion of
         the changes in the fair value of the derivative, along with the gain or
         loss on the hedged item that is attributable to the hedged risk, are
         recorded in earnings. The effective portion of changes in fair value of
         a derivative that is designated as a cash flow hedge is recorded in
         Accumulated Other Comprehensive Loss. When the hedged item is realized,
         the gain or loss included in Accumulated Other Comprehensive Loss is
         relieved. Any ineffective portion of the changes in the fair values of
         derivatives used as cash flow hedges are reported in the Consolidated
         Condensed Statements of Operations.

         The Company formally documents its hedge relationships, including
         identification of the hedging instruments and the hedged items, as well
         as its risk management objectives and strategies for undertaking the
         hedge transaction. Derivatives are recorded in the Consolidated
         Condensed Balance Sheets at fair value. The Company also formally
         assesses both at inception and at least quarterly, thereafter, whether
         the derivatives that are used in hedging transactions are highly
         effective in offsetting changes in either the fair values or cash flows
         of the hedged item.

         Interest rate swap agreement-To manage interest rate risk, the Company
         has entered into an interest rate swap that effectively fixes the
         interest payments of a certain floating rate debt instrument. The
         interest rate swap agreement is accounted for as a cash flow hedge and
         qualifies for use of the "short cut" method under Statement 133 because
         the cash flows from the interest rate swap perfectly offset the changes
         in the cash flows associated with the floating rate of interest on the
         debt. The transition adjustment to record the fair value of the
         interest rate swap was a loss of $557,000 ($345,000, net of taxes) with
         an offsetting entry to Accumulated Other Comprehensive Loss. There has
         been no amount reclassified from Accumulated Other Comprehensive Loss
         to net earnings during the year ended September 30, 2001. The fair
         value of the swap decreased by $1,696,000 year-to-date, causing
         Accumulated Other Comprehensive Loss to decrease to $2,253,000
         ($1,397,000, net of taxes).


                                      -11-


         Foreign currency forward contracts- The Company generates international
         revenues and expenses from its activities in various parts of the world
         and, as a result, is exposed to movement in foreign currency exchange
         rates. As of September 30, 2001, the Company had entered into foreign
         exchange forward contracts through December, 2002 to reduce the effect
         of fluctuating foreign currencies on anticipated purchases of inventory
         and sale of goods denominated in currencies other than the functional
         currencies of international subsidiaries. Gains and losses on the
         derivatives are intended to offset gains and losses on the hedged
         transactions in an effort to reduce the earnings volatility resulting
         from fluctuating foreign currency exchange rates. The foreign exchange
         forward contracts are primarily accounted for as cash flow hedges. The
         principal currencies hedged by the Company include the US Dollar,
         European EURO, and British pound sterling. There was no transition
         adjustment recorded upon adoption of FAS 133, as there were no
         significant foreign currency forward contracts impacted by the
         statement. The fair value of all forward contracts, as of September 30,
         2001, is ($487,000), ($302,000) net of taxes. The Company anticipates
         that approximately ($487,000), ($302,000) net of taxes, will be
         reclassed to net earnings during the next twelve months when the
         anticipated transactions occur. The change in fair value of the forward
         contracts decreased net assets and Accumulated Other Comprehensive Loss
         by $714,000 ($443,000 net of taxes) year-to-date. The gains
         reclassified into net earnings for the thirteen and thirty-nine week
         periods ended September 30, 2001 amounted to $37,000 ($23,000 net of
         taxes) and $227,000 ($141,000 net of taxes), respectively.

         The Company also was a party to foreign exchange forward contracts
         during the first quarter that did not qualify for hedge accounting
         under Statement 133. The Company recorded these contracts at fair value
         with the related changes in fair value, which amounted to a gain of
         $903,000 ($560,000 net of taxes) reported in income in the first
         quarter 2001.

         Futures contracts- Raw materials used by the Company are subject to
         price volatility caused by weather, supply conditions and other
         unpredictable factors. The Company has entered into futures contracts
         through December 2002 to hedge commodity (primarily cotton) price risk
         on anticipated purchases. The futures contracts are accounted for as
         cash flow hedges. The transition adjustment to record the fair value of
         the futures contracts on the Company's Consolidated Condensed Balance
         Sheets was a loss of $376,000 ($233,000 net of taxes) with an
         offsetting entry to Accumulated Other Comprehensive Loss. The Company
         reclassifies gains and losses on futures contracts designated as cash
         flow hedges from Accumulated Other Comprehensive Loss in the period
         during which the hedged item affects earnings. The change in fair value
         of the commodity futures contracts decreased net assets and increased
         Accumulated Other Comprehensive Loss by $3,815,000 (net of taxes)
         year-to-date. Losses reclassified to current earnings during the
         thirteen and thirty-nine week periods ended September 30, 2001 amounted
         to $303,000 and $1,113,000 (net of taxes), respectively. The Company
         anticipates that the unrealized loss of $2,935,000 (after tax) recorded
         in Accumulated Other Comprehensive Loss as of September 30, 2001 will
         be reclassified into net income during the next twelve months.

9.       As reported in the Company's Quarterly Report on Form 10-Q for the
         quarter ended July 1, 2001, recording charges during the second quarter
         of 2001 associated with the expansion of the Company's ongoing
         restructuring plan caused the Company's ratio of long-term debt to
         total capitalization to exceed the ratio permitted under the Company's
         principal long-term debt agreements as of July 1, 2001. The Company
         obtained agreements from the parties to the affected debt agreement to
         waive compliance with the applicable covenants until September 17,
         2001, and the Company reached an agreement with certain of the bank
         group lenders under the Company's revolving credit facility to loan the
         Company an additional $75 million in seasonal bridge financing. The
         bridge loan was paid back prior to its October 31, 2001 maturity.

         The Company also obtained waivers or amendments under its outstanding
         debt agreement of various other covenants relating to limitations on
         the amount of the Company's outstanding debt, debt service coverage
         ratios and certain intercompany transactions. Such waivers were
         effective through September 17, 2001. The Company also agreed to secure
         most of its outstanding debt by a pledge of substantially all of its
         assets by September 17, 2001.


                                      -12-


         As reported in the Company's Current Report on Form 8-K dated September
         18, 2001 and because the Company was involved in negotiations with
         respect to a major acquisition, the Company and the parties to the
         affected debt agreements agreed to further extend the waivers under the
         Company's outstanding long-term debt agreements to early in the first
         quarter of 2002, provided that during such period the Company secured
         most of its outstanding debt by effecting a pledge of substantially all
         its assets (including meeting certain interim deadlines with respect to
         effecting such pledges and obtaining any required shareholder
         approval).

         On October 15, 2001, an agreement was reached with such lenders further
         extending the time frame for the completion of the pledge of assets and
         extending and modifying certain other requirements and deadlines
         relating to the affected debt agreements.

         The Company is negotiating with its lenders to revise its agreements
         within the agreed upon time frame. However, because the current waiver
         agreements do not extend beyond the next 12 months, the Company has
         classified its principal debt facilities as current liabilities in the
         accompanying Consolidated Condensed Balance Sheets as of September 30,
         2001.

10.      Recent Accounting Pronouncements

         In July 2001, the FASB issued SFAS No. 142, Goodwill and Intangible
         Assets. SFAS No. 142 eliminates amortization of goodwill, and requires
         an impairment-only model to recording the value of goodwill. SFAS No.
         142 requires that impairment be tested at least annually at the
         reporting unit level, using a two-step impairment test. The first step
         determines if goodwill is impaired by comparing the fair value of the
         reporting unit as a whole to the book value. If a deficiency exists,
         the second step measures the amount of the impairment loss as the
         difference between the implied fair value of goodwill and its carrying
         amount. Purchased intangibles with indefinite economic lives will be
         tested for impairment annually using a lower of cost or fair value
         approach. Other intangibles will continue to be amortized over their
         useful lives and reviewed for impairment. Upon adoption, amortization
         of the remaining book value of goodwill will cease and the new
         impairment-only approach will apply. A transitional impairment test of
         all goodwill is required to be completed within six months of adopting
         SFAS No. 142. The Company has not yet determined whether any of its
         unamortized goodwill ($13.5 million at September 30, 2001) would be
         impaired under the new guidance. However, any impairment charge
         resulting from the transitional impairment test would be recognized as
         a cumulative effect of a change in accounting principle. The Company
         will adopt SFAS No. 142 in the first quarter of 2002. Adoption of SFAS
         No. 142 is expected to increase net income by approximately $850,000
         ($.03 per share) in 2002 due to the elimination of amortization of
         goodwill.

         In August, 2001, the FASB issued SFAS No. 144, Accounting for the
         Impairment or Disposal of Long-Lived Assets that supersedes FASB
         Statement No. 121, Accounting for the Impairment of Long-Lived Assets
         and for Long-Lived Assets to Be Disposed Of, and provides a single
         accounting model for long-lived assets to be disposed of. Although
         retaining many of the fundamental recognition and measurement
         provisions of Statement No. 121, the new rules significantly change the
         criteria that would have to be met to classify an asset as
         held-for-sale. The new rules also supersede the provisions of APB
         Opinion 30 with regard to reporting the effects of a disposal of a
         segment of a business and require expected future operating losses from
         discontinued operations to be displayed in discontinued operations in
         the period(s)in which the losses are incurred (rather than as of the
         measurement date as presently required by APB 30). In addition, more
         dispositions will qualify for discontinued operations treatment in the
         income statement. The Company plans to adopt SFAS No. 144 in the first
         quarter of 2002. The provisions of this Statement are not expected to
         have a significant impact on the Company.


                                      -13-


Item 2.  Management's Discussion and Analysis of Results of Operations and
         Financial Condition

RESULTS OF OPERATIONS

Thirteen weeks ended September 30, 2001 compared to October 1, 2000

NET SALES. Net sales decreased 2.3% or $8,119,999 to $348,790,000 for third
quarter 2001 from $356,909,000 during the comparable prior year period. Sales
for the third quarter were up 1% versus prior year, excluding loss of
$13,165,000 in revenue from discontinued businesses partially offset by revenue
from a previous acquisition. In examining revenue by segment, a sales increase
of $4,289,999 in the Activewear segment was more than offset by a decline of
$8,479,999 within the Company's International segment and a decline of
$3,929,000 for all other. Overall dozens shipped within the Activewear segment
were up approximately 10% over the comparable prior year period. The favorable
increase in dozens shipped was offset by the negative impact of lower prices,
primarily in the artwear channel, as well as discontinued business of $9,265,000
in the third quarter versus the comparable prior year period. Sales to mass
merchandisers were particularly strong. Of the sales decline in the
International segment, approximately $3,900,000 was related to the elimination
of unprofitable product lines in Europe during the second half of fiscal year
2000. The remaining sales decline in the International segment is primarily
related to lower volume shipments in Europe due to general market softness and
distributors rebalancing inventories. The decrease in net sales for all other
was primarily attributable to a decline in fabric sales to other manufacturers.

GROSS MARGIN %. The Company's overall gross margin percentage decreased to 25.4%
for third quarter 2001 versus 29.5% in the comparable prior year period.
Excluding the impact of restructuring, asset impairment, and other unusual
charges ("special charges"), as described in Note 3 to the consolidated
condensed financial statements, of $8,358,000 and $6,274,000 for 2001 and 2000,
respectively, the overall gross margin percentage decreased to 27.7% for 2001
from 31.2% for 2000. Gross margins were negatively impacted by lower prices,
primarily in the artwear channel, curtailed production schedules to reduce
inventory (estimated at $5.5 million or $.11 per share), additional product
features, and higher cotton and energy costs. However, gross margins continue to
be positively impacted by the Company's ongoing efforts in improving and
streamlining its manufacturing processes.

EARNINGS BEFORE INTEREST AND TAXES (EBIT). Consolidated EBIT as a percent of net
sales decreased to 10.6% for third quarter 2001 from 14.4% in the comparable
prior year period when calculated exclusive of special charges of $53,769,000
and $35,638,000 for 2001 and 2000, respectively. The Activewear segment EBIT,
exclusive of special charges, as a percent of net sales is 12.2% for third
quarter 2001 down from 16.8% for third quarter 2000. This decline is primarily
attributed to lower prices, particularly in the artwear channel, curtailed
production schedules, additional product features, and higher cotton and energy
costs. The International segment EBIT, exclusive of special charges, as a
percent of net sales increased to 5.6% for third quarter 2001, up from a
negative 5.1% for third quarter 2000. The improvement within the International
segment was due to the elimination of unprofitable product lines in Europe
during the second half of fiscal year 2000. In addition, product costs within
the International segment were lower due to the closure of manufacturing
facilities in Scotland during fiscal 2000 and the increased use of third party
suppliers. The all other EBIT, exclusive of special charges, as a percent of net
sales decreased to 10.2% for third quarter 2001, down from 16.9% for third
quarter 2000, primarily due to declining sales volumes.

Thirty-nine weeks ended September 30, 2001 compared to October 1, 2000

NET SALES. Net sales decreased 5.8%, or $51,973,000, to $839,380,000 for the
thirty-nine weeks ended September 30, 2001 from $891,353,000 during the
comparable prior year period. The overall net decrease consisted of a 1.6%
decline, or $11,253,000, within the Company's Activewear segment; a 30.1%
decline, or $25,813,000, within the Company's International segment; and a 15.1%
decline, or $14,907,000, for all other. Overall dozens shipped within the
Activewear segment were flat over the comparable prior year period. Activewear
net sales were negatively impacted by lower prices, primarily in the artwear
channel.


                                      -14-


Of the decline in the International segment sales, approximately $12,700,000 was
related to the elimination of unprofitable product lines in Europe during the
second half of fiscal year 2000. Additionally, the weaker EURO and British pound
sterling represented $1.2 million and $1.7 million, respectively, of the sales
decline. The remaining sales decline in the International segment is primarily
related to lower volume shipments in Europe due to general market softness and
inventory rebalancing by distributors. The decrease in net sales for all other
was attributable to a decline in fabric sales to other manufacturers and a
decrease in sock sales.

GROSS MARGIN %. The Company's overall gross margin percentage decreased to 24.7%
for the thirty-nine weeks ended September 30, 2001 versus 27.3% in the
comparable prior year period. Excluding the impact of special charges of
$20,391,000 and $15,534,000 for 2001 and 2000, respectively, the overall gross
margin percentage decreased to 27.1% for 2001 from 29.0% for 2000. Gross margins
were negatively impacted by the decrease in net sales, lower prices, primarily
in the artwear channel, curtailed production schedules to reduce inventory
(estimated at $10.5 million or $.20 per share), additional product features, and
higher cotton and energy costs. However, gross margins continue to be positively
impacted by the Company's ongoing efforts in improving and streamlining its
manufacturing processes.

SELLING, GENERAL AND ADMINISTRATIVE (SG&A). SG&A as a percent of net sales
increased to 19.6% for the thirty-nine weeks ended September 30, 2001 versus
19.1% in the comparable prior year period. Excluding the impact of special
charges of $1,225,000 and $2,898,000 for 2001 and 2000, respectively, SG&A as a
percent of net sales increased to 19.4% for 2001 from 18.8% for 2000.

EARNINGS BEFORE INTEREST AND TAXES (EBIT). Consolidated EBIT as a percent of net
sales decreased to 7.9% for the thirty-nine weeks ended September 30, 2001 from
10.1% in the comparable prior year period when calculated exclusive of special
charges of $83,068,000 and $53,182,000 for 2001 and 2000, respectively. The
Activewear segment EBIT, exclusive of special charges, as a percent of net sales
is 9.9% for the thirty-nine weeks ended September 30, 2001, down from 13.2% in
the comparable prior year period. This decline is primarily attributed to the
decrease in net sales, lower prices, primarily in the artwear channel, curtailed
production schedules, additional product features, and higher cotton and energy
costs. The International segment EBIT, exclusive of special charges, as a
percent of net sales increased to 3.5% for the thirty-nine weeks ended September
30, 2001, up from a negative 8.0% in the comparable prior year period. The
improvement within the International segment was due to the elimination of
losses incurred during fiscal 2000 related to the elimination of unprofitable
product lines in Europe during the second half of fiscal year 2000. In addition,
product costs within the International segment were lower due to the closure of
manufacturing facilities in Scotland during fiscal 2000 and the increased use of
third party suppliers. The International segment also recognized gains of
$903,000 on the settlement of foreign currency forward contracts during the
first quarter with no comparable gains in the prior year to date period. The all
other EBIT, exclusive of special charges, as a percent of net sales decreased to
12.2% for the thirty-nine weeks ended September 30, 2001 down from 17.4% in the
comparable prior year period and is primarily due to the net sales decrease.

INCOME TAXES. The Company's effective income tax rates for the thirteen week
periods ending September 30, 2001 and October 1, 2000 were 39.6% and 43.2%,
respectively. The Company's effective income tax rates for the thirty-nine week
periods ending September 30, 2001 and October 1, 2000 were 39.0% and 44.1%,
respectively. The effective income tax rates for both the thirteen and
thirty-nine week periods ending October 1, 2000 have been calculated exclusive
of a non-deductible impairment charge of $7,735,000 taken during the third
quarter of 2000 to write-off the remaining carrying value of goodwill associated
with the European business. The current year effective income tax rates were in
line with the Company's expectations.


                                      -15-


RESTRUCTURING ACTIVITIES. During the second quarter 2001, the Company announced
the closing of two domestic sewing plants, one textile operation and one yarn
manufacturing facility. In connection with these closings, approximately 770
employees were terminated during the quarter. Asset impairment charges of $11.0
million and employee severance and related costs of $6.4 million were recognized
in the second quarter related to these plant closings. The Company also incurred
approximately $2.2 million in ongoing maintenance cost related to facilities
that have been closed in prior periods in connection with prior restructuring
activities. Total restructuring, asset impairment and other unusual charges
recognized in the second quarter amounted to $26.6 million ($16.5 million after
tax).

On July 26, 2001 the Board of Directors announced the expansion of its
restructuring plans to further improve the Company's global competitiveness.
Restructuring is expected to be substantially completed in the current fiscal
year.

The elements of the expanded restructuring include aligning the organization by
distribution channels to provide stronger focus on customer service, supply
chain management and cost-effective operations. As part of this reorganization,
the current Cross Creek Apparel artwear business headquartered in Mt. Airy,
North Carolina, will be combined with the artwear business headquartered in
Atlanta. The Cross Creek private label business and textile operations will
remain in Mt. Airy. During the second quarter, the Company also announced that
it intends to license the Cross Creek brand for the golf and retail channels of
distribution. The Company will continue to sell the Cross Creek brand through
the artwear channel, which is the brand's principal channel of distribution. The
expected impact on net sales in the Activewear segments from restructuring and
repositioning the Cross Creek brand will be a decrease of approximately $20
million on an annual basis. Elimination of these sales is expected to have a
positive impact on operating margins. Approximately 285 positions will be
eliminated in connection with these restructuring activities in the second half
of the year. The costs associated with these terminations and other aspects of
the Cross Creek restructuring plan were recognized during the third quarter.
(See Note 3 to the Consolidated Condensed Financial Statements).

During the third quarter the Company reached an agreement with Frontier Spinning
Mills, Inc. to transfer certain of the Company's spinning assets and yarn
employees to a joint venture that will supply most of the Company's yarn needs.
The Company's spinning facilities will continue to operate as a part of Russell
until the transaction is consummated which is expected to be completed by the
end of December 2001. The Company has recorded asset impairment charges of $38.5
million related to the transfer of spinning assets to the joint venture. Of the
$38.5 million in asset impairment charges, $15.3 million relates to assets that
will be sold to the joint venture or to other parties and the remaining $23.2
million relates to yarn facilities and equipment that will be leased to the
joint venture and classified as held for use.

As indicated last quarter, the Company's European business has stabilized and is
projected to be profitable in 2001. The Company announced the restructuring of
its Russell Athletic(R) business in Europe during the third quarter of 2000. The
Company has entered into six license agreements for Russell Athletic(R) for
Germany, Italy, and various other European countries.

LIQUIDITY AND CAPITAL RESOURCES

The Company's current ratio was 1.2 and 3.4 at September 30, 2001 and October 1,
2000, respectively. The significant decrease in the current ratio was primarily
attributable to the reclassification of outstanding borrowings under the
Company's principal debt facilities (see Note 9 to the Consolidated Condensed
Financial Statements) in 2001. Total debt to capitalization increased to 50.9%
at September 30, 2001, versus 49.0% at October 1, 2000, reflecting the effects
of the Company's ongoing restructuring activities and increased borrowings to
fund a somewhat greater seasonal build up of inventories in the current fiscal
year than in fiscal 2000.


                                      -16-


Required cash for operations and to fund purchases of property, plant and
equipment and dividends was principally provided by borrowings under the
Company's revolving credit facility and short-term borrowings during the period
ended September 30, 2001.

The Company's strategy to deal with future cash requirements is to utilize a
combination of cash flows from operations, existing availability under the
Company's credit facility, sale leasebacks and/or accessing public debt markets.

As reported in the Company's Quarterly Report on Form 10-Q for the quarter ended
July 1, 2001, recording charges during the second quarter of 2001 associated
with the expansion of the Company's ongoing restructuring plan caused the
Company's ratio of long-term debt to total capitalization to exceed the ratio
permitted under the Company's principal long-term debt agreements as of July 1,
2001. The Company obtained agreements from the parties to the affected debt
agreement to waive compliance with the applicable covenants until September 17,
2001, and the Company reached an agreement with certain of the bank group
lenders under the Company's revolving credit facility to loan the Company an
additional $75 million in seasonal bridge financing. The bridge loan was paid
back prior to its October 31, 2001 maturity.

The Company also obtained waivers or amendments under its outstanding debt
agreement of various other covenants relating to limitations on the amount of
the Company's outstanding debt, debt service coverage ratios and certain
intercompany transactions. Such waivers were effective through September 17,
2001. The Company also agreed to secure most of its outstanding debt by a pledge
of substantially all of its assets by September 17, 2001.

As reported in the Company's Current Report on Form 8-K dated September 18, 2001
and because the Company was involved in negotiations with respect to a major
acquisition, the Company and the parties to the affected debt agreements agreed
to further extend the waivers under the Company's outstanding long-term debt
agreements to early in the first quarter of 2002, provided that during such
period the Company secured most of its outstanding debt by effecting a pledge of
substantially all its assets (including meeting certain interim deadlines with
respect to effecting such pledges and obtaining any required shareholder
approval).

On October 15, 2001, an agreement was reached with such lenders further
extending the time frame for the completion of the pledge of assets and
extending and modifying certain other requirements and deadlines relating to the
affected debt agreements.

The Company is negotiating with its lenders to revise its loan agreements and
anticipates completing those negotiations within the agreed upon time frame.
Concurrently, Russell is developing a new capital structure which will increase
financial flexibility in support of internal and external growth initiatives and
is expected to involve a debt offering in the future.

The current waiver agreements do not extend beyond the next 12 months;
therefore, the Company has classified its principal debt facilities as current
liabilities in the accompanying Consolidated Condensed Balance Sheets as of
September 30, 2001.

CONTINGENCIES

For information concerning ongoing litigation of the Company, see Note 4 to the
Consolidated Condensed Financial Statements.

RECENT DEVELOPMENTS

Russell Corporation has called a shareholders meeting for 10 a.m. on Monday,
December 10, 2001 in Alexander City, Alabama to approve a resolution to
effectively eliminate the requirement imposed by Alabama law that requires
shareholder approval of any increase in the amount of the Company's bonded
indebtedness by authorizing the Company to incur additional bonded indebtedness
without further shareholder approval. This will allow Russell's Board of
Directors to determine the proper amount of debt that the Company may incur.


                                      -17-

This requirement is imposed by the 1901 Constitution of the State of Alabama.
Most other states do not have laws requiring such approval.

As stated in the Company's proxy materials sent to shareholders on or about
November 6, 2001, "Russell needs this change to have more control of its own
finances so that it is in a better position to take advantage of opportunities
such as making acquisitions, purchasing property or funding the Company's
working capital needs." Although the Company's debt level has declined over the
past four years, the Company needs flexibility to incur debt for appropriate
corporate purposes without having to be confined by the limitations of state
law.

FORWARD LOOKING INFORMATION

This Quarterly Report on Form 10-Q, including management's discussion and
analysis, contains certain statements that describe the Company's beliefs
concerning future business conditions and prospects, growth opportunities and
the outlook for the Company based upon information currently available. Wherever
possible, the Company has identified these "forward-looking" statements (as
defined in Section 21E of the Securities and Exchange Act of 1934) by words such
as "anticipates," "believes," "intends," "estimates," "expects," "projects" and
similar phrases. These forward-looking statements are based upon assumptions the
Company believes are reasonable. Such forward-looking statements are subject to
risks and uncertainties which could cause the Company's actual results,
performance and achievements to differ materially from those expressed in, or
implied by, these statements, including among other matters, the ability of the
Company to (i) effect the restructuring within the projected timeframe in line
with expected savings, (ii) successfully negotiate amendments to its current
debt agreements on appropriate terms (including obtaining shareholder approval
of the proposal to be presented at the December 10, 2001 meeting of
shareholders), (iii) complete sale/leaseback transactions and access public
debt markets, and (iv) develop a new capital structure in support of internal
and external growth initiatives, as well as significant competitive activity,
exchange rates, interest rates, wage increases, increases in raw material and
energy costs, changes in customer demand for the Company's products, inherent
risks in the market place associated with new products and new product lines,
including uncertainties about trade and consumer acceptance and other risk
factors listed from time to time in the Company's SEC reports and announcements.
The Company assumes no obligation to update publicly any forward-looking
statements whether as a result of new information, future events or otherwise.

Item 3. Quantitative and Qualitative Disclosure about Market Risk

The Company is exposed to market risks relating to fluctuations in interest
rates, currency exchange rates and commodity prices. There has been no material
change in the Company's market risks that would significantly affect the
disclosures made in the Annual Report on Form 10-K for the year ended December
30, 2000.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

Contingencies

For information concerning ongoing litigation of the Company, see Note 4 to the
Consolidated Condensed Financial Statements.


                                      -18-


Item 6. Exhibits and Reports on Form 8-K

(a)      Exhibits

         4.1      First Amendment dated July 25, 2001 to the Credit Agreement
                  dated as of October 15, 1999 relating to the Company's
                  $250,000,000 Revolving Loan Facility

         4.2      Second Amendment dated September 17, 2001 to the Credit
                  Agreement dated as of October 15, 1999 relating to the
                  Company's $250,000,000 Revolving Loan Facility

(b) Reports on Form 8-K

On September 18, 2001, the Company filed Form 8-K disclosing the continuance of
waivers obtained from its lenders related to covenant violations under its
long-term debt instruments. The Company further announced the extension of these
waivers until early in the first quarter of 2002, provided a pledge of
substantially all its assets is completed by that time. Financial Statements
were not included in the September 18, 2001 Form 8-K.

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                           RUSSELL CORPORATION
                                   ----------------------------------
                                               (Registrant)


Date : November 14, 2001               /s/ Robert D. Martin
                                   ----------------------------------
                                   Robert D. Martin
                                       Senior Vice President, and
                                       Chief Financial Officer


Date : November 14, 2001              /s/ Larry E. Workman
                                   ----------------------------------
                                   Larry E. Workman, Controller
                                       (Principal Accounting Officer)


                                      -19-